| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | N/A | 1.87B | 1.66B | 1.28B | 1.03B | |
| Marketable Securities | | | N/A | 18.93B | 18.08B | 18.69B | 15.92B | |
| Receivables | | | N/A | 2.68B | 2.76B | 4.54B | 3.63B | |
| Other Current Assets | | | 317.90B | 176.30B | 191.82B | 223.65B | 181.89B | |
| Total Current Assets | | | 317.90B | 199.78B | 214.31B | 248.15B | 202.46B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 624.00M | 685.10M | 605.60M | 631.20M | 593.70M | |
| Investments And Advances | | | N/A | 1.81B | 2.32B | 2.36B | 2.11B | |
| Goodwill | | | N/A | 8.35B | 8.21B | 5.91B | 5.60B | |
| Intangibles | | | 12.29B | 4.29B | 4.27B | 2.70B | 2.57B | |
| Other Non-Current Assets | | | 12.26B | 7.20B | 8.02B | 9.16B | 9.60B | |
| Total Non-Current Assets | | | 25.17B | 22.33B | 23.42B | 20.76B | 20.46B | |
| |
| TOTAL ASSETS | | | 343.07B | 222.11B | 237.73B | 268.90B | 222.92B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 27.44B | 16.73B | 16.28B | 16.26B | 14.38B | |
| Current Portion Of LT Debt. | | | N/A | 923.30M | 85.00M | 70.80M | 663.00M | |
| Accrued Expenses | | | N/A | 363.10M | 341.30M | 262.90M | 97.70M | |
| Accounts Payable | | | N/A | 898.30M | 1.51B | 2.04B | 704.40M | |
| Other Current Liabilities | | | 287.67B | 177.38B | 193.20B | 227.03B | 185.71B | |
| Total Current Liabilities | | | 315.11B | 196.29B | 211.42B | 245.66B | 201.55B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 6.15B | 6.75B | 7.48B | 4.53B | 3.46B | |
| Deferred Taxes/Income | | | N/A | 757.10M | 789.20M | 388.20M | 338.50M | |
| Other Non-Current Liabilities | | | 10.55B | 7.06B | 7.94B | 9.26B | 9.82B | |
| Total Non-Current Liabilities | | | 17.19B | 15.05B | 16.65B | 14.77B | 14.16B | |
| |
| TOTAL LIABILITIES | | | 332.31B | 211.34B | 228.07B | 260.43B | 215.71B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | N/A | 8.94B | 7.89B | 6.94B | 6.18B | |
| Additional Paid In Capital | | | N/A | 1.53B | 1.50B | 1.37B | 1.36B | |
| Minority Interest | | | 489.00M | 488.70M | 438.70M | 589.10M | 534.30M | |
| Common Shares | | | N/A | 188.30M | 190.00M | 190.00M | 190.00M | |
| Treasury Stock | | | N/A | -452.30M | -351.00M | -449.60M | -458.20M | |
| Other Shareholders' Equity | | | 10.77B | 100.00K | N/A | N/A | 100.00K | |
| Shares Outstanding | | | 183.78M | 183.78M | 185.11M | 183.74M | 183.62M | |
| Tangible Book Value per Share | | | -8.29 | -10.19 | -15.22 | -0.75 | -5.20 | |
| Total Shareholders' Equity | | | 10.77B | 10.77B | 9.66B | 8.47B | 7.21B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 343.07B | 222.11B | 237.73B | 268.90B | 222.92B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 3.12 | 2.18 | 2.46 | 2.45 | 2.47 | |
| Current Ratio | | | 1.01 | 1.02 | 1.01 | 1.01 | 1.00 | |
| Return On Assets (ROA) | | | 0.59% | 0.88% | 0.73% | 0.56% | 0.54% | |
| Return On Equity (ROE) | | | 18.71% | 18.09% | 17.84% | 17.64% | 16.78% | |
| Return On Invested Capital (ROIC) | | | 3.96% | 5.00% | 4.52% | 4.11% | 3.50% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 3.96% | 9.78% | 8.42% | 8.32% | 6.66% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 5.09% | 23.37% | 18.54% | 14.87% | 11.78% | |